Eco World International Bhd
KLSE:EWINT
Income Statement
Earnings Waterfall
Eco World International Bhd
Revenue
|
114.1m
MYR
|
Cost of Revenue
|
-96.8m
MYR
|
Gross Profit
|
17.3m
MYR
|
Operating Expenses
|
-11.3m
MYR
|
Operating Income
|
6m
MYR
|
Other Expenses
|
-60.4m
MYR
|
Net Income
|
-54.4m
MYR
|
Income Statement
Eco World International Bhd
Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
-80%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
0%
|
1
N/A
|
2
+15%
|
0
-68%
|
1
+26%
|
1
+17%
|
616
+87 886%
|
673
+9%
|
976
+45%
|
1 084
+11%
|
595
-45%
|
573
-4%
|
319
-44%
|
244
-23%
|
152
-38%
|
160
+6%
|
133
-17%
|
123
-8%
|
119
-3%
|
105
-12%
|
114
+9%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(6)
|
(6)
|
(5)
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
(523)
|
(573)
|
(807)
|
(896)
|
(470)
|
(453)
|
(259)
|
(197)
|
(124)
|
(130)
|
(108)
|
(98)
|
(99)
|
(87)
|
(97)
|
|
Gross Profit |
(5)
N/A
|
(6)
-13%
|
(6)
+7%
|
(5)
+7%
|
1
N/A
|
2
+61%
|
2
+5%
|
3
+23%
|
0
-82%
|
2
+214%
|
0
N/A
|
93
N/A
|
100
+8%
|
169
+69%
|
188
+11%
|
125
-33%
|
120
-4%
|
60
-50%
|
47
-21%
|
27
-42%
|
30
+9%
|
25
-16%
|
25
-2%
|
21
-16%
|
18
-12%
|
17
-4%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(76)
|
(79)
|
(73)
|
(71)
|
(85)
|
(71)
|
(66)
|
(59)
|
(66)
|
(42)
|
(39)
|
(58)
|
(52)
|
(142)
|
(148)
|
(131)
|
(65)
|
(38)
|
(33)
|
(26)
|
(43)
|
(106)
|
(22)
|
(17)
|
(40)
|
(11)
|
|
Selling, General & Administrative |
(76)
|
(83)
|
(86)
|
(91)
|
(85)
|
(80)
|
(75)
|
(70)
|
(66)
|
(62)
|
(62)
|
(81)
|
(66)
|
(172)
|
(188)
|
(169)
|
(78)
|
(67)
|
(49)
|
(43)
|
(44)
|
(43)
|
(41)
|
(42)
|
(42)
|
(41)
|
|
Other Operating Expenses |
0
|
4
|
14
|
20
|
0
|
8
|
8
|
11
|
0
|
20
|
21
|
23
|
13
|
30
|
41
|
38
|
13
|
29
|
16
|
17
|
1
|
(63)
|
19
|
25
|
2
|
30
|
|
Operating Income |
(81)
N/A
|
(85)
-5%
|
(78)
+8%
|
(76)
+3%
|
(84)
-10%
|
(69)
+17%
|
(64)
+7%
|
(56)
+13%
|
(66)
-17%
|
(40)
+39%
|
(39)
+4%
|
35
N/A
|
48
+37%
|
28
-42%
|
40
+46%
|
(6)
N/A
|
56
N/A
|
22
-60%
|
14
-35%
|
1
-94%
|
(13)
N/A
|
(81)
-512%
|
3
N/A
|
4
+33%
|
(22)
N/A
|
6
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(9)
|
(19)
|
11
|
68
|
91
|
101
|
140
|
259
|
213
|
243
|
177
|
152
|
157
|
143
|
135
|
8
|
(61)
|
(103)
|
(155)
|
(139)
|
(166)
|
(148)
|
(103)
|
(31)
|
(20)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(10)
|
0
|
(36)
|
(36)
|
(75)
|
0
|
(38)
|
(38)
|
(26)
|
(34)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
(87)
N/A
|
(94)
-8%
|
(98)
-4%
|
(65)
+34%
|
(15)
+76%
|
21
N/A
|
37
+71%
|
84
+129%
|
190
+128%
|
173
-9%
|
205
+19%
|
212
+4%
|
114
-46%
|
185
+62%
|
183
-1%
|
128
-30%
|
51
-60%
|
(39)
N/A
|
(124)
-216%
|
(190)
-53%
|
(229)
-21%
|
(247)
-8%
|
(183)
+26%
|
(137)
+25%
|
(80)
+42%
|
(48)
+40%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(0)
|
2
|
4
|
7
|
5
|
3
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(29)
|
(31)
|
(52)
|
(59)
|
(39)
|
(35)
|
(16)
|
(10)
|
(3)
|
(4)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
|
Income from Continuing Operations |
(87)
|
(92)
|
(94)
|
(58)
|
(10)
|
24
|
39
|
84
|
190
|
172
|
204
|
184
|
83
|
133
|
125
|
90
|
16
|
(55)
|
(134)
|
(194)
|
(233)
|
(250)
|
(187)
|
(143)
|
(85)
|
(54)
|
|
Income to Minority Interest |
(0)
|
0
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Net Income (Common) |
(88)
N/A
|
(92)
-5%
|
(94)
-2%
|
(56)
+40%
|
(11)
+80%
|
22
N/A
|
36
+67%
|
81
+124%
|
187
+130%
|
169
-9%
|
202
+19%
|
181
-10%
|
80
-56%
|
131
+63%
|
122
-7%
|
87
-29%
|
14
-84%
|
(57)
N/A
|
(136)
-138%
|
(195)
-44%
|
(234)
-20%
|
(251)
-7%
|
(188)
+25%
|
(143)
+24%
|
(85)
+40%
|
(54)
+36%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.04
+33%
|
-0.03
+25%
|
-0.01
+67%
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.08
+100%
|
0.07
-13%
|
0.08
+14%
|
0.08
N/A
|
0.03
-63%
|
0.06
+100%
|
0.05
-17%
|
0.03
-40%
|
0.01
-67%
|
-0.03
N/A
|
-0.06
-100%
|
-0.08
-33%
|
-0.1
-25%
|
-0.1
N/A
|
-0.07
+30%
|
-0.06
+14%
|
-0.04
+33%
|
-0.03
+25%
|